Data as of Sep 5, 2026
EPV per share
13.87 USD
Current price
80.81 USD
Margin of safety
-482.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.66 % | 10.66 % | 11.66 % | 12.66 % | 13.66 % |
|---|---|---|---|---|---|
| 18.15 % | 15.19 | 13.64 | 12.36 | 11.28 | 10.36 |
| 19.15 % | 16.10 | 14.47 | 13.11 | 11.97 | 11.00 |
| 20.15 % | 17.01 | 15.29 | 13.87 | 12.67 | 11.64 |
| 21.15 % | 17.92 | 16.11 | 14.62 | 13.36 | 12.29 |
| 22.15 % | 18.83 | 16.94 | 15.37 | 14.05 | 12.93 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.66 %
Provider beta (1.51) outside the sanity band [0.70, 1.50]; capped to 1.50 so that a noisy estimator does not govern the EPV.
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
